Beruflich Dokumente
Kultur Dokumente
XYZ, Inc.
For 2003 through 2006
(all numbers in $000)
COST OF SALES
Beginning inventory $350 $360 $420 $435
Plus goods purchased / manufactured 120 165 185 190
Total Goods Available $470 $525 $605 $625
Less ending inventory 360 420 435 440
Total Cost of Goods Sold $110 $105 $170 $185
OPERATING EXPENSES
Selling
Salaries and wages $35 $41 $46 $52
Commissions 12 14 16 18
Advertising 10 12 14 20
Depreciation 14 15 16 16
Other 5 6 6 7
Total Selling Expenses $76 $88 $98 $113
General/Administrative
Salaries and wages $12 $14 $16 $18
Employee benefits 4 5 5 6
Payroll taxes 2 3 3 4
Insurance 6 6 7 7
Rent 8 8 9 9
Utilities 2 2 2 3
Depreciation & amortization 3 4 4 5
Office supplies 1 1 1 1
Travel & entertainment 3 3 3 4
Postage 1 1 1 2
Equipment maintenance & rental 0 0 1 1
Interest 0 1 1 2
Furniture & equipment 3 4 4 5
Total General/Administrative Expenses $45 $52 $57 $67
If you are involved in financial analysis at any level, or want to learn more about MS Excel and o
suite this site is invaluable.
ns
uides are in
ancial
y analysis,
sheet Factory